TravelSky Technology Ltd
HKEX:696
Balance Sheet
Balance Sheet Decomposition
TravelSky Technology Ltd
TravelSky Technology Ltd
Balance Sheet
TravelSky Technology Ltd
| Dec-2000 | Dec-2001 | Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
585
|
1 637
|
1 893
|
2 035
|
2 237
|
857
|
1 233
|
1 209
|
841
|
0
|
1
|
0
|
0
|
2 349
|
1 995
|
0
|
0
|
4 344
|
5 270
|
4 457
|
6 464
|
7 577
|
7 368
|
10 549
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
4 344
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
585
|
1 637
|
1 893
|
2 035
|
2 237
|
857
|
1 233
|
1 209
|
841
|
0
|
0
|
0
|
0
|
2 349
|
1 995
|
0
|
0
|
0
|
5 270
|
4 457
|
6 464
|
7 577
|
7 368
|
10 549
|
|
| Short-Term Investments |
27
|
516
|
542
|
507
|
627
|
1 947
|
1 885
|
1 944
|
2 275
|
3 858
|
2 637
|
3 483
|
3 570
|
1 542
|
6 446
|
5 754
|
6 405
|
2 642
|
0
|
800
|
3 310
|
3 342
|
3 662
|
2 269
|
|
| Total Receivables |
286
|
184
|
140
|
102
|
185
|
362
|
414
|
571
|
975
|
1 738
|
1 846
|
2 259
|
2 877
|
3 010
|
4 168
|
4 085
|
4 168
|
5 616
|
6 193
|
5 610
|
4 913
|
5 466
|
6 739
|
7 373
|
|
| Accounts Receivables |
56
|
15
|
4
|
18
|
38
|
62
|
85
|
142
|
161
|
186
|
227
|
432
|
591
|
753
|
1 119
|
1 096
|
1 119
|
1 509
|
4 242
|
4 579
|
3 803
|
4 145
|
4 552
|
5 003
|
|
| Other Receivables |
230
|
169
|
136
|
84
|
147
|
300
|
329
|
429
|
814
|
1 552
|
1 619
|
1 827
|
2 286
|
2 257
|
3 049
|
2 988
|
3 049
|
4 107
|
1 952
|
1 031
|
1 110
|
1 321
|
2 187
|
2 369
|
|
| Inventory |
10
|
3
|
2
|
3
|
4
|
3
|
4
|
9
|
10
|
8
|
8
|
4
|
29
|
9
|
37
|
37
|
37
|
48
|
48
|
78
|
61
|
82
|
86
|
82
|
|
| Other Current Assets |
31
|
16
|
31
|
32
|
49
|
23
|
34
|
68
|
133
|
202
|
47
|
64
|
94
|
137
|
158
|
634
|
185
|
106
|
2 797
|
2 746
|
890
|
312
|
271
|
226
|
|
| Total Current Assets |
939
|
2 355
|
2 608
|
2 679
|
3 102
|
3 191
|
3 570
|
3 802
|
4 234
|
5 807
|
4 539
|
5 809
|
6 571
|
7 047
|
10 795
|
10 510
|
10 795
|
12 755
|
14 308
|
13 691
|
15 639
|
16 779
|
18 126
|
20 498
|
|
| PP&E Net |
282
|
404
|
341
|
545
|
475
|
728
|
661
|
1 033
|
876
|
892
|
1 059
|
950
|
897
|
1 458
|
4 186
|
3 401
|
4 186
|
4 386
|
4 753
|
4 677
|
4 070
|
3 982
|
3 385
|
2 915
|
|
| PP&E Gross |
282
|
404
|
341
|
545
|
475
|
728
|
661
|
1 033
|
876
|
892
|
1 059
|
950
|
897
|
1 458
|
4 186
|
3 401
|
4 186
|
4 386
|
4 753
|
4 677
|
4 070
|
3 982
|
3 385
|
2 915
|
|
| Accumulated Depreciation |
548
|
565
|
582
|
680
|
813
|
919
|
1 132
|
1 206
|
1 496
|
1 972
|
2 239
|
2 452
|
2 572
|
2 728
|
3 128
|
3 128
|
3 311
|
3 615
|
3 078
|
3 543
|
3 626
|
4 113
|
4 655
|
5 130
|
|
| Intangible Assets |
0
|
14
|
9
|
11
|
15
|
13
|
10
|
12
|
12
|
83
|
104
|
51
|
63
|
202
|
276
|
424
|
276
|
506
|
392
|
280
|
478
|
359
|
1 084
|
697
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
4
|
147
|
141
|
147
|
151
|
156
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
6
|
112
|
124
|
136
|
142
|
154
|
168
|
86
|
104
|
124
|
131
|
154
|
163
|
157
|
3 293
|
1 710
|
3 293
|
2 383
|
1 390
|
1 756
|
2 053
|
2 184
|
2 453
|
3 007
|
|
| Other Long-Term Assets |
0
|
8
|
6
|
5
|
16
|
21
|
17
|
18
|
16
|
122
|
2 049
|
2 043
|
2 183
|
2 258
|
1 896
|
1 944
|
1 896
|
1 932
|
2 648
|
2 365
|
1 871
|
1 933
|
2 451
|
2 577
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
4
|
147
|
141
|
147
|
151
|
156
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
1 228
N/A
|
2 894
+136%
|
3 087
+7%
|
3 376
+9%
|
3 751
+11%
|
4 108
+10%
|
4 426
+8%
|
4 951
+12%
|
5 241
+6%
|
7 027
+34%
|
7 881
+12%
|
9 007
+14%
|
9 881
+10%
|
11 142
+13%
|
20 593
+85%
|
18 131
-12%
|
20 593
+14%
|
22 113
+7%
|
23 649
+7%
|
22 769
-4%
|
24 111
+6%
|
25 238
+5%
|
27 500
+9%
|
29 695
+8%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
13
|
60
|
50
|
112
|
92
|
117
|
110
|
180
|
92
|
78
|
77
|
134
|
175
|
372
|
644
|
644
|
949
|
1 164
|
1 685
|
1 800
|
2 145
|
2 183
|
2 246
|
2 187
|
|
| Accrued Liabilities |
42
|
83
|
143
|
254
|
312
|
210
|
225
|
212
|
268
|
357
|
445
|
623
|
652
|
651
|
895
|
895
|
963
|
996
|
268
|
328
|
264
|
244
|
240
|
291
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
752
|
1 203
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
28
|
74
|
109
|
242
|
|
| Other Current Liabilities |
369
|
285
|
51
|
92
|
60
|
132
|
120
|
140
|
122
|
433
|
551
|
604
|
606
|
801
|
2 634
|
2 381
|
2 634
|
2 384
|
2 247
|
1 732
|
2 333
|
2 641
|
2 847
|
2 802
|
|
| Total Current Liabilities |
425
|
428
|
244
|
458
|
465
|
458
|
455
|
532
|
482
|
868
|
1 073
|
1 362
|
1 432
|
1 823
|
4 545
|
3 921
|
4 545
|
4 544
|
4 201
|
3 859
|
4 772
|
5 143
|
6 193
|
6 725
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
80
|
27
|
32
|
300
|
251
|
8
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
18
|
17
|
17
|
46
|
35
|
46
|
48
|
40
|
30
|
22
|
26
|
36
|
64
|
|
| Minority Interest |
33
|
31
|
38
|
40
|
49
|
61
|
73
|
86
|
99
|
110
|
124
|
145
|
168
|
223
|
435
|
380
|
435
|
417
|
457
|
472
|
470
|
513
|
547
|
592
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
142
|
10
|
142
|
94
|
92
|
85
|
55
|
27
|
2
|
1
|
|
| Total Liabilities |
458
N/A
|
458
N/A
|
281
-39%
|
498
+77%
|
514
+3%
|
519
+1%
|
527
+2%
|
619
+17%
|
581
-6%
|
978
+68%
|
1 198
+22%
|
1 525
+27%
|
1 618
+6%
|
2 064
+28%
|
5 168
+150%
|
4 346
-16%
|
5 168
+19%
|
5 103
-1%
|
4 870
-5%
|
4 473
-8%
|
5 351
+20%
|
6 008
+12%
|
7 029
+17%
|
7 390
+5%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
577
|
888
|
888
|
888
|
888
|
888
|
888
|
1 776
|
1 776
|
1 951
|
1 951
|
2 926
|
2 926
|
2 926
|
2 926
|
2 926
|
2 926
|
2 926
|
2 926
|
2 926
|
2 926
|
2 926
|
2 926
|
2 926
|
|
| Retained Earnings |
193
|
1 548
|
1 918
|
1 990
|
2 348
|
2 700
|
3 012
|
2 559
|
2 888
|
4 103
|
4 738
|
4 111
|
2 837
|
3 058
|
12 012
|
10 413
|
12 012
|
13 625
|
15 834
|
15 351
|
15 888
|
16 354
|
17 598
|
19 280
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
452
|
452
|
452
|
452
|
452
|
491
|
452
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
5
|
4
|
6
|
8
|
2 048
|
2 641
|
6
|
6
|
3
|
8
|
19
|
19
|
54
|
51
|
53
|
99
|
|
| Total Equity |
770
N/A
|
2 436
+216%
|
2 806
+15%
|
2 878
+3%
|
3 237
+12%
|
3 588
+11%
|
3 899
+9%
|
4 333
+11%
|
4 660
+8%
|
6 049
+30%
|
6 683
+10%
|
7 481
+12%
|
8 263
+10%
|
9 078
+10%
|
15 426
+70%
|
13 785
-11%
|
15 426
+12%
|
17 011
+10%
|
18 778
+10%
|
18 296
-3%
|
18 760
+3%
|
19 229
+3%
|
20 471
+6%
|
22 305
+9%
|
|
| Total Liabilities & Equity |
1 228
N/A
|
2 894
+136%
|
3 087
+7%
|
3 376
+9%
|
3 751
+11%
|
4 108
+10%
|
4 426
+8%
|
4 951
+12%
|
5 241
+6%
|
7 027
+34%
|
7 881
+12%
|
9 007
+14%
|
9 881
+10%
|
11 142
+13%
|
20 593
+85%
|
18 131
-12%
|
20 593
+14%
|
22 113
+7%
|
23 649
+7%
|
22 769
-4%
|
24 111
+6%
|
25 238
+5%
|
27 500
+9%
|
29 695
+8%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
866
|
1 799
|
1 799
|
1 799
|
1 799
|
1 799
|
1 799
|
2 664
|
2 664
|
2 926
|
2 926
|
2 926
|
2 926
|
2 926
|
2 926
|
2 926
|
2 926
|
2 926
|
2 926
|
2 926
|
2 926
|
2 926
|
2 926
|
2 926
|
|